5306 Downs Dr Austin, Texas, 78721-2206
3 bed • 2 bath • 8 guests
Est. $2,398/mo

Inquire about this property
Contact Agent
$65,525
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$9,358
Profit
Revenue
$65,525
Operating Expenses
$22,438
Operating Income
$43,087
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$9,358
$123,500
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$8,500
Closing Costs
$15,000
Total
$123,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.57%
Cap Rate
8.61%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$23,731
Deductible property tax
$4,950
Your total deduction
$41,349
Your adjusted annual income
$150,000 - $41,349 = $108,651
Taxes on $108,651 (30%)
$32,595
Your old tax bill
$45,000
Your new tax bill
$32,595
Estimated tax savings
$12,405
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com